[CCK] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 11.04%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 351,211 328,685 290,211 248,147 239,675 226,176 216,438 8.39%
PBT 24,358 17,096 14,882 14,565 12,396 5,801 5,420 28.44%
Tax -8,893 -5,105 -4,227 -4,138 -2,550 -2,073 -2,511 23.45%
NP 15,465 11,991 10,655 10,427 9,846 3,728 2,909 32.09%
-
NP to SH 15,375 11,887 10,509 10,324 9,728 3,683 2,909 31.96%
-
Tax Rate 36.51% 29.86% 28.40% 28.41% 20.57% 35.74% 46.33% -
Total Cost 335,746 316,694 279,556 237,720 229,829 222,448 213,529 7.83%
-
Net Worth 124,576 121,392 38,099 100,150 99,569 86,102 81,908 7.23%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 124,576 121,392 38,099 100,150 99,569 86,102 81,908 7.23%
NOSH 157,692 157,652 52,915 49,826 53,245 49,770 49,641 21.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.40% 3.65% 3.67% 4.20% 4.11% 1.65% 1.34% -
ROE 12.34% 9.79% 27.58% 10.31% 9.77% 4.28% 3.55% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 222.72 208.49 548.44 498.02 450.13 454.44 436.00 -10.58%
EPS 9.75 7.54 19.86 20.72 19.55 7.40 5.86 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.77 0.72 2.01 1.87 1.73 1.65 -11.54%
Adjusted Per Share Value based on latest NOSH - 49,791
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 56.57 52.94 46.75 39.97 38.61 36.43 34.86 8.39%
EPS 2.48 1.91 1.69 1.66 1.57 0.59 0.47 31.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.1955 0.0614 0.1613 0.1604 0.1387 0.1319 7.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.64 0.52 0.61 0.90 0.66 0.62 0.60 -
P/RPS 0.29 0.25 0.11 0.18 0.15 0.14 0.14 12.89%
P/EPS 6.56 6.90 3.07 4.34 3.61 8.38 10.24 -7.14%
EY 15.23 14.50 32.56 23.02 27.68 11.94 9.77 7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.68 0.85 0.45 0.35 0.36 0.36 14.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 21/08/09 28/08/08 14/08/07 28/08/06 26/08/05 25/08/04 -
Price 0.69 0.65 0.41 0.89 0.64 0.64 0.52 -
P/RPS 0.31 0.31 0.07 0.18 0.14 0.14 0.12 17.12%
P/EPS 7.08 8.62 2.06 4.30 3.50 8.65 8.87 -3.68%
EY 14.13 11.60 48.44 23.28 28.55 11.56 11.27 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.57 0.44 0.34 0.37 0.32 18.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment